XML 66 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Mergers and Acquisitions - Prelimnary fair value and adjustments (Details) - USD ($)
$ / shares in Units, $ in Thousands
Jan. 01, 2025
Mar. 31, 2025
Dec. 31, 2024
ASSETS      
Investment securities   $ 8,395,044 $ 6,798,876
Loans held for sale   357,918 279,426
Loans   46,143,042 33,437,647
Premises and equipment, net   946,334 502,559
Bank owned life insurance ("BOLI")   1,273,472 1,013,209
Deferred tax assets   153,930 179,884
Goodwill   3,088,059 1,923,106
Core deposit and other intangibles   455,443 66,458
Other assets   650,117 433,755
Total assets   65,135,454 46,381,204
Deposits:      
Noninterest-bearing   13,757,255 10,192,117
Interest-bearing   39,580,360 27,868,749
Total deposits   53,337,615 38,060,866
Other liabilities   980,157 598,295
Total liabilities   56,511,093 40,490,789
Goodwill   3,088,059 1,923,106
Assets      
Goodwill   3,088,059 1,923,106
Deposits:      
Goodwill   3,088,059 $ 1,923,106
Independent      
ASSETS      
Cash $ 1,040,878    
Investment securities 1,590,452    
Loans held for sale 12,430    
Loans 13,008,357    
Premises and equipment, net 315,674    
Bank owned life insurance ("BOLI") 252,001    
Deferred tax assets 114,563    
Bank property held for sale 72,000    
Goodwill 1,164,953 1,200,000  
Core deposit and other intangibles 412,078    
Other assets 155,587    
Total assets 16,974,020    
Deposits:      
Noninterest-bearing 3,238,170    
Interest-bearing 11,970,543    
Total deposits 15,208,713    
Shot-term borrowings 360,522    
Other liabilities 96,677    
Total liabilities 15,665,912    
Net identifiable assets acquired over liabilities assumed 1,308,108    
Goodwill 1,164,953 1,200,000  
Net assets acquired over liabilities assumed 2,473,061    
Assets      
Goodwill 1,164,953 1,200,000  
Deposits:      
Goodwill $ 1,164,953 $ 1,200,000  
Consideration:      
SouthState Corporation common shares issued 24,858,731    
Purchase price per share of the Company's common stock $ 99.48    
Value of shares issued $ 2,472,947    
Value of common stock issued for fractional shares 114    
Fair value of total consideration transferred 2,473,061    
Independent | Adjusted Acquired Balance Sheet      
ASSETS      
Loans held for sale 12,430    
Assets      
Cash and cash equivalents 1,040,878    
Investment securities 1,647,163    
Loans, net of allowance and mark 13,453,678    
Premises and equipment 381,204    
Bank owned life insurance 252,001    
Deferred tax asset 79,189    
Goodwill 476,021    
Intangible assets 38,808    
Other assets 167,117    
Total assets 17,548,489    
Deposits:      
Noninterest-bearing 3,238,170    
Interest-bearing 11,968,821    
Total deposits 15,206,991    
Other borrowings 354,713    
Other liabilities 101,165    
Total liabilities 15,662,869    
Net identifiable assets acquired over (under) liabilities assumed 1,885,620    
Net assets acquired over liabilities assumed 1,885,620    
Consideration:      
Investment securities 1,647,163    
Premises and equipment 381,204    
Interest-bearing 11,968,821    
Independent | Preliminary Fair Value Adjustments      
ASSETS      
Investment securities (56,711)    
Loans (445,321)    
Premises and equipment, net (65,530)    
Deferred tax assets 35,374    
Bank property held for sale 72,000    
Goodwill 1,164,953    
Core deposit and other intangibles 373,270    
Other assets (11,530)    
Total assets (574,469)    
Deposits:      
Interest-bearing 1,722    
Total deposits 1,722    
Shot-term borrowings 5,809    
Other liabilities (4,488)    
Total liabilities 3,043    
Net identifiable assets acquired over liabilities assumed (577,512)    
Goodwill 1,164,953    
Net assets acquired over liabilities assumed 587,441    
Assets      
Investment securities 56,700    
Premises and equipment 65,500    
Bank property held for sale 72,000    
Goodwill 1,164,953    
Goodwill (476,021)    
Deposits:      
Interest-bearing 1,700    
Goodwill 1,164,953    
Consideration:      
Investment securities $ 56,700    
Percentage of preliminary credit mark 1.60%    
Amount of preliminary credit mark $ 214,800    
Percentage of total preliminary credit mark 4.40%    
Amount of total preliminary credit mark $ 600,600    
Amount of allowance for credit loss of acquiree 133,000    
Amount of fair value adjustments of acquiree reversed 22,200    
Premises and equipment $ 65,500    
Fair value adjustments with effective tax rate 23.50%    
Bank property held for sale $ 72,000    
Amount of gross core deposit intangibles $ 412,100    
Percentage of gross core deposit intangibles 3.60%    
Amount of existing core deposit intangibles $ 38,800    
Value of real estate asset repossessed 4,200    
Amount of write off of prepaid expenses and other miscellaneous assets 7,300    
Interest-bearing 1,700    
Amount of discount and issuance costs of debt 7,600    
Net discount 1,800    
Amount of existing reserves for unfunded commitments 2,900    
Amount of fair value adjustments of lease liability 2,200    
Amount of adjustments for miscellaneous accruals for lease liability 660    
Independent | As previously recorded by acquiree      
ASSETS      
Cash 1,043,293    
Investment securities 1,644,381    
Loans held for sale 12,430    
Loans 13,452,928    
Premises and equipment, net 348,071    
Bank owned life insurance ("BOLI") 252,001    
Deferred tax assets 72,362    
Goodwill 476,021    
Core deposit and other intangibles 38,808    
Other assets 226,032    
Total assets 17,566,327    
Deposits:      
Noninterest-bearing 3,241,446    
Interest-bearing 11,966,362    
Total deposits 15,207,808    
Shot-term borrowings 354,713    
Other liabilities 95,409    
Total liabilities 15,657,930    
Net identifiable assets acquired over liabilities assumed 1,908,397    
Goodwill 476,021    
Net assets acquired over liabilities assumed 1,908,397    
Assets      
Goodwill 476,021    
Deposits:      
Goodwill 476,021    
Independent | On The Line Adjustments      
ASSETS      
Deferred tax assets 6,596    
Other assets (23,000)    
Total assets (16,404)    
Deposits:      
Other liabilities 6,859    
Total liabilities 6,859    
Net identifiable assets acquired over liabilities assumed (23,263)    
Net assets acquired over liabilities assumed (23,263)    
Independent | Reclassifications and Other Adjustments      
ASSETS      
Cash (2,415)    
Investment securities 2,782    
Loans 750    
Premises and equipment, net 33,133    
Deferred tax assets 231    
Other assets (35,915)    
Total assets (1,434)    
Deposits:      
Noninterest-bearing (3,276)    
Interest-bearing 2,459    
Total deposits (817)    
Other liabilities (1,103)    
Total liabilities (1,920)    
Net identifiable assets acquired over liabilities assumed 486    
Net assets acquired over liabilities assumed $ 486